Month Self expense NBD HSBC HSBC expiring

visa cancel & rent March 4323 3545 1732

april salary cm next motnh April 4325 3400 1700
1000 contract home May 3368 2573 1700
Jne 4856 2570 1515 3462
July 2500 1982 1515
Agust 2500 1982 1411
Spet 4480 1982 1411
Oct 2500 1148 1411
Nov 3260 686 1229 2352
Dec 4480 686 1229
jan 2300 686 1229
Feb 2300 686 1229
march 4480 237 1229
April 4735 237 1229
may 4760 237 1229
jun 4740 0 0
July 2400 0 0
aug 2400 0 0
paid loan --> 3455 8603

loan next year plan with early setlement

total 45628
feb 41843
marc 39789
apr 37990 from april onwars i will have zero loan and plus 2500 aed saving

by aug i will have sav 18033

3500 600
1500
Month Self expenSalary sav
2022 dec 4480 8000 1605
 2023 jan 2010 8000 3785 sav went loan
feb 2060 8000 3785 sav went loan
marc 4480 8000 2054 sav went loan
April 4735 8000 3265 sav went loan
may 2760 8000 5240 sav went loan
jun 4010 8000 3990 1500 sav went loan , 2000 plus first time
July 2000 8000 5000 aug 1st time plus 3500
family cm aug 8850 8000 -850
sep 5150 8000 2850
oct 3075 8000 4925
nov 2850 8000 5150
dec 5150 8000 2850 12000 extra by dec to gv parent
2024 jan 5325 8000 2675
feb 4550 8000 3000
marc 8200 8000 0
April 4825 8000 3175
may 5550 8000 2450
jun 6800 8000 1200
july 4825 8000 3175
aug 4600 8000 3400
sep 6800 8000 1200
oct 4825 8000 3175
nov 4600 8000 3400
dec 7075 8000 925
2025 jan 5325 8000 2675
feb 5325 8000 1000
marc 9825 8000 0
31450 25000 extra by dec to gv parent
2 years gv parent
Salary Total Expense savings Ali helps monthly Ali total help in 7 months
5000 9600 -4600 4600 5173
17800 9425 900 0
7000 7641 -641 573
8000 12403 -5694 0
8900 5997 447
8000 5893 2107 0
8000 7873 127 0
8000 5059 2941 0
8000 7527 473 0
8000 6395 1605 0
8000 4215 3785 0
8000 4215 3785 0
8000 5946 2054 0
8000 6201 1799 2022
8000 6226 1774 2023 monthly sav went to loan
8000 4740 3260
8000 2400 5600
8000 2400 5600
saving--without ea 16234 0

pay from saving savings payment after payment saving

waq jun -5694 2000 -7694
ali jul 447 3000 -10247
ali aug 2107 2000 127
ali sept 127 0 127
ali oct 2941 1400 1541
ali nov 0 0 0
Dec 1605 0 1605
saving-->>>>> 1533 8400 -6867
total sav -14541

14600
loan 6200

sav after loan minus

0
 1605 2023 total expe rem loan saving before loan minus
49600 19130 22529
44499
2024 total expe total sav
67975 24175
, 2000 plus first time
23 & 24 saving

xtra by dec to gv parent

xtra by dec to gv parent

40k
ali past loan toal ali loan
1800 6973

current loan
hsbc+nbd
4/14/2022 53000
toal loan paid

nbd hsbc 12058

5814
loan paid 17872 63500
loan left 45628
dec 1605
jan 3785
feb 3785
mar 2054
apr 3265
may 5240
jun 3990
sav 23724
tot 45843
total sav after loan deduction
3399
25369

49544
 12
43
0
0
0
25
55
12
13
0
0
16
0 2030
0
20
15
50
12
30
12
0
35
50
32
0
12
0
0
10
20
16
10
500
total outgoing march (self) 1600 + (hsbc) 1572 + (nbd) 3567 = total all 6739 aed minus salary 5000 diff to pay 1739
total outgoing april (self) 1600 + (hsbc) 1572 + (nbd) 3403 = total all 6575 aed minus salary 5000 diff to pay 1575
total outgoing may (self) 1600 + (hsbc) 1572 + (nbd) 2570 = total all 5742 aed minus 5000 diff to pay 742

total outgoing june (self) 1600 + (hsbc) 1572 + (nbd) 2570 = total all 5742 aed minus salary 5000 diff Minus 742

total outgoing july (self) 1600 + (hsbc) 1572 + (nbd) 1982 = total all 5154 aed minus salary 5000 diff Minus 154 -----july will ha

total outgoing aug (self) 1600 + (hsbc) 1572 + (nbd) 1982 = total all 5154 aed minus salary 5000 diff Minus 154
total outgoing sep (self) 1600 + (hsbc) 1572 + (nbd) 1982 = total all 5154 aed minus salary 5000 diff Minus 154

total outgoing oct (self) 1600 + (hsbc) 1572 + (nbd) 1148 = total all 4320 aed minus salary 5000 diff plus 680
total outgoing nov (self) 1600 + (hsbc) 1572 + (nbd) 686 = total all 3858 aed minus salary 5000 diff plus 1142 ------nov will ha

Total amount need for payment extra is 8354 for payment from match till sept withour hsbc attack amount
with paying hsbc attacking amount will need 8354 + 3462 + 2352 = 14168 AED

total outgoing Dec (self) 1600 + (hsbc) 1572 = (nbd) 1315 = 4487 aed minus salary 5000 diff plus 513
total outgoing nov (self) 1600 + (hsbc) 1572 = (nbd) 1315 = 4487 aed minus salary 5000 diff plus
00 diff to pay 1739
diff to pay 1575

diff Minus 742

diff Minus 154 -----july will have to pay or re loan 3462

diff Minus 154

diff Minus 154

diff plus 680

iff plus 1142 ------nov will have to pay or re loan 2352

ack amount
 loan paid off

2023 Month savings

april 1700
may 1700
june 3000
july 5000
august 5000
sept 2500
oct 4500
nov 5000
dec 2500

2023 april to dec sav 30900

2023 april to aug 16400
2023 april to Jun sav 6400